Highlights

[PUNCAK] QoQ Quarter Result on 2012-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -31.46%    YoY -     497.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 332,581 317,938 201,260 434,458 471,467 427,810 229,297 28.11%
  QoQ % 4.61% 57.97% -53.68% -7.85% 10.20% 86.57% -
  Horiz. % 145.04% 138.66% 87.77% 189.47% 205.61% 186.57% 100.00%
PBT 79,530 82,892 78,828 52,042 79,948 121,799 71,583 7.26%
  QoQ % -4.06% 5.16% 51.47% -34.91% -34.36% 70.15% -
  Horiz. % 111.10% 115.80% 110.12% 72.70% 111.69% 170.15% 100.00%
Tax -23,764 -21,781 -18,358 -594 -3,954 -40,533 -21,910 5.56%
  QoQ % -9.10% -18.65% -2,990.57% 84.98% 90.24% -85.00% -
  Horiz. % 108.46% 99.41% 83.79% 2.71% 18.05% 185.00% 100.00%
NP 55,766 61,111 60,470 51,448 75,994 81,266 49,673 8.01%
  QoQ % -8.75% 1.06% 17.54% -32.30% -6.49% 63.60% -
  Horiz. % 112.27% 123.03% 121.74% 103.57% 152.99% 163.60% 100.00%
NP to SH 55,966 61,305 60,655 52,162 76,104 81,667 49,455 8.59%
  QoQ % -8.71% 1.07% 16.28% -31.46% -6.81% 65.13% -
  Horiz. % 113.17% 123.96% 122.65% 105.47% 153.89% 165.13% 100.00%
Tax Rate 29.88 % 26.28 % 23.29 % 1.14 % 4.95 % 33.28 % 30.61 % -1.59%
  QoQ % 13.70% 12.84% 1,942.98% -76.97% -85.13% 8.72% -
  Horiz. % 97.62% 85.85% 76.09% 3.72% 16.17% 108.72% 100.00%
Total Cost 276,815 256,827 140,790 383,010 395,473 346,544 179,624 33.38%
  QoQ % 7.78% 82.42% -63.24% -3.15% 14.12% 92.93% -
  Horiz. % 154.11% 142.98% 78.38% 213.23% 220.17% 192.93% 100.00%
Net Worth 1,755,074 1,709,505 1,623,738 408,896 499,096 409,160 0 -
  QoQ % 2.67% 5.28% 297.10% -18.07% 21.98% 0.00% -
  Horiz. % 428.95% 417.81% 396.85% 99.94% 121.98% 100.00% -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 20,444 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 39.19 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,755,074 1,709,505 1,623,738 408,896 499,096 409,160 0 -
  QoQ % 2.67% 5.28% 297.10% -18.07% 21.98% 0.00% -
  Horiz. % 428.95% 417.81% 396.85% 99.94% 121.98% 100.00% -
NOSH 409,108 408,972 409,002 408,896 409,095 409,160 409,007 0.02%
  QoQ % 0.03% -0.01% 0.03% -0.05% -0.02% 0.04% -
  Horiz. % 100.02% 99.99% 100.00% 99.97% 100.02% 100.04% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.77 % 19.22 % 30.05 % 11.84 % 16.12 % 19.00 % 21.66 % -15.67%
  QoQ % -12.75% -36.04% 153.80% -26.55% -15.16% -12.28% -
  Horiz. % 77.42% 88.73% 138.74% 54.66% 74.42% 87.72% 100.00%
ROE 3.19 % 3.59 % 3.74 % 12.76 % 15.25 % 19.96 % - % -
  QoQ % -11.14% -4.01% -70.69% -16.33% -23.60% 0.00% -
  Horiz. % 15.98% 17.99% 18.74% 63.93% 76.40% 100.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 81.29 77.74 49.21 106.25 115.25 104.56 56.06 28.08%
  QoQ % 4.57% 57.98% -53.68% -7.81% 10.22% 86.51% -
  Horiz. % 145.01% 138.67% 87.78% 189.53% 205.58% 186.51% 100.00%
EPS 13.68 14.99 14.83 12.75 18.60 19.96 12.09 8.58%
  QoQ % -8.74% 1.08% 16.31% -31.45% -6.81% 65.10% -
  Horiz. % 113.15% 123.99% 122.66% 105.46% 153.85% 165.10% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 4.2900 4.1800 3.9700 1.0000 1.2200 1.0000 0.0000 -
  QoQ % 2.63% 5.29% 297.00% -18.03% 22.00% 0.00% -
  Horiz. % 429.00% 418.00% 397.00% 100.00% 122.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 74.02 70.77 44.80 96.70 104.94 95.22 51.04 28.09%
  QoQ % 4.59% 57.97% -53.67% -7.85% 10.21% 86.56% -
  Horiz. % 145.02% 138.66% 87.77% 189.46% 205.60% 186.56% 100.00%
EPS 12.46 13.65 13.50 11.61 16.94 18.18 11.01 8.59%
  QoQ % -8.72% 1.11% 16.28% -31.46% -6.82% 65.12% -
  Horiz. % 113.17% 123.98% 122.62% 105.45% 153.86% 165.12% 100.00%
DPS 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.9064 3.8050 3.6141 0.9101 1.1109 0.9107 0.0000 -
  QoQ % 2.66% 5.28% 297.11% -18.08% 21.98% 0.00% -
  Horiz. % 428.94% 417.81% 396.85% 99.93% 121.98% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.1400 1.9100 1.5100 1.1800 1.3200 1.3000 1.4000 -
P/RPS 3.86 2.46 3.07 1.11 1.15 1.24 2.50 33.55%
  QoQ % 56.91% -19.87% 176.58% -3.48% -7.26% -50.40% -
  Horiz. % 154.40% 98.40% 122.80% 44.40% 46.00% 49.60% 100.00%
P/EPS 22.95 12.74 10.18 9.25 7.10 6.51 11.58 57.71%
  QoQ % 80.14% 25.15% 10.05% 30.28% 9.06% -43.78% -
  Horiz. % 198.19% 110.02% 87.91% 79.88% 61.31% 56.22% 100.00%
EY 4.36 7.85 9.82 10.81 14.09 15.35 8.64 -36.59%
  QoQ % -44.46% -20.06% -9.16% -23.28% -8.21% 77.66% -
  Horiz. % 50.46% 90.86% 113.66% 125.12% 163.08% 177.66% 100.00%
DY 0.00 0.00 0.00 4.24 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.73 0.46 0.38 1.18 1.08 1.30 0.00 -
  QoQ % 58.70% 21.05% -67.80% 9.26% -16.92% 0.00% -
  Horiz. % 56.15% 35.38% 29.23% 90.77% 83.08% 100.00% -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 29/05/13 28/02/13 27/11/12 29/08/12 29/05/12 -
Price 3.4000 2.6400 1.7600 1.3400 1.2900 1.3000 1.3100 -
P/RPS 4.18 3.40 3.58 1.26 1.12 1.24 2.34 47.17%
  QoQ % 22.94% -5.03% 184.13% 12.50% -9.68% -47.01% -
  Horiz. % 178.63% 145.30% 152.99% 53.85% 47.86% 52.99% 100.00%
P/EPS 24.85 17.61 11.87 10.50 6.93 6.51 10.83 73.88%
  QoQ % 41.11% 48.36% 13.05% 51.52% 6.45% -39.89% -
  Horiz. % 229.46% 162.60% 109.60% 96.95% 63.99% 60.11% 100.00%
EY 4.02 5.68 8.43 9.52 14.42 15.35 9.23 -42.51%
  QoQ % -29.23% -32.62% -11.45% -33.98% -6.06% 66.31% -
  Horiz. % 43.55% 61.54% 91.33% 103.14% 156.23% 166.31% 100.00%
DY 0.00 0.00 0.00 3.73 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.79 0.63 0.44 1.34 1.06 1.30 0.00 -
  QoQ % 25.40% 43.18% -67.16% 26.42% -18.46% 0.00% -
  Horiz. % 60.77% 48.46% 33.85% 103.08% 81.54% 100.00% -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

259  329  537  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.35-0.01 
 HSI-H8K 0.165+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.42+0.11 
 KNM 0.33+0.015 
 THHEAVY 0.13+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers